[LPI] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.93%
YoY- 23.64%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,147,446 1,138,353 1,119,022 1,096,302 1,069,101 1,051,732 1,039,326 6.83%
PBT 274,428 268,384 256,801 248,114 235,282 227,306 214,036 18.07%
Tax -59,917 -58,475 -55,361 -51,681 -51,574 -49,746 -47,111 17.43%
NP 214,511 209,909 201,440 196,433 183,708 177,560 166,925 18.25%
-
NP to SH 214,511 209,909 201,440 196,433 183,708 177,560 166,925 18.25%
-
Tax Rate 21.83% 21.79% 21.56% 20.83% 21.92% 21.89% 22.01% -
Total Cost 932,935 928,444 917,582 899,869 885,393 874,172 872,401 4.58%
-
Net Worth 1,600,689 1,525,889 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 10.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 158,582 154,178 154,178 149,806 149,806 143,196 143,196 7.06%
Div Payout % 73.93% 73.45% 76.54% 76.26% 81.55% 80.65% 85.78% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,600,689 1,525,889 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 10.82%
NOSH 220,322 220,300 220,226 220,281 220,335 220,366 220,292 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.69% 18.44% 18.00% 17.92% 17.18% 16.88% 16.06% -
ROE 13.40% 13.76% 12.54% 13.48% 13.20% 13.61% 12.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 520.80 516.73 508.12 497.68 485.21 477.27 471.79 6.83%
EPS 97.36 95.28 91.47 89.17 83.38 80.57 75.77 18.24%
DPS 72.00 70.00 70.00 68.00 68.00 65.00 65.00 7.07%
NAPS 7.2652 6.9264 7.2922 6.6167 6.3153 5.922 6.2305 10.81%
Adjusted Per Share Value based on latest NOSH - 220,281
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 288.03 285.74 280.89 275.19 268.36 264.00 260.89 6.83%
EPS 53.85 52.69 50.56 49.31 46.11 44.57 41.90 18.26%
DPS 39.81 38.70 38.70 37.60 37.60 35.94 35.94 7.07%
NAPS 4.018 3.8302 4.0311 3.6586 3.4928 3.2758 3.4453 10.82%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 16.90 16.60 17.44 15.30 15.20 13.60 14.54 -
P/RPS 3.24 3.21 3.43 3.07 3.13 2.85 3.08 3.44%
P/EPS 17.36 17.42 19.07 17.16 18.23 16.88 19.19 -6.48%
EY 5.76 5.74 5.24 5.83 5.49 5.92 5.21 6.93%
DY 4.26 4.22 4.01 4.44 4.47 4.78 4.47 -3.16%
P/NAPS 2.33 2.40 2.39 2.31 2.41 2.30 2.33 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/07/14 08/04/14 08/01/14 08/10/13 08/07/13 08/04/13 08/01/13 -
Price 17.58 16.60 17.84 15.44 15.64 13.54 14.72 -
P/RPS 3.38 3.21 3.51 3.10 3.22 2.84 3.12 5.49%
P/EPS 18.06 17.42 19.50 17.31 18.76 16.80 19.43 -4.77%
EY 5.54 5.74 5.13 5.78 5.33 5.95 5.15 5.00%
DY 4.10 4.22 3.92 4.40 4.35 4.80 4.42 -4.89%
P/NAPS 2.42 2.40 2.45 2.33 2.48 2.29 2.36 1.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment